Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.99% first-year return on $48,534 initial cash invested.
4.99%
Cash On Cash
8.99%
Cap Rate
1.36
DSCR
$2,138
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $1,936 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,534
Downpayment
20%
$29,080
Closing costs
1%
$1,454
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$1,936
Mortgage P&I
37%
$801
Property Taxes
3%
$56
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$534